W

Worthington Group PLC
LSE:WRN

Watchlist Manager
Worthington Group PLC
LSE:WRN
Watchlist
Price: 87 GBX -2.79%
Market Cap: 21.8m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

WRN price has not been updated for more than 8 years. This may indicate that the stock has been delisted.
WRN latest financial reports are more than 8 years old.

There is not enough data to reliably calculate the relative value of WRN.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WRN Relative Value
Base Case
Not Available
W
Worst Case
Base Case
Best Case

Valuation Multiples

142.3
P/S
P/S
Price to Sales
142.3
vs History
vs Industry
Median 3Y
142.3
Median 5Y
142.3
Industry
2
More Details
5.9
P/E
P/E
Price to Earnings
5.9
vs History
vs Industry
Median 3Y
5.9
Median 5Y
5.9
Industry
17.6
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-51.8
Median 5Y
-51.8
Industry
10.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-55.8
Median 5Y
-55.8
Industry
13.5
More Details
4
P/B
P/B
Price to Book Value
4
vs History
vs Industry
Median 3Y
4
Median 5Y
4
Industry
1.7
More Details
145.9
EV/S
EV/S
Enterprise Value to Sales
145.9
vs History
vs Industry
Median 3Y
145.9
Median 5Y
145.9
Industry
3.1
More Details
384.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
384.9
vs History
vs Industry
Median 3Y
384.9
Median 5Y
384.9
Industry
6.7
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-21.6
Median 5Y
-21.6
Industry
10.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-21.6
Median 5Y
-21.6
Industry
12.9
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-53.2
Median 5Y
-53.2
Industry
11.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-53.2
Median 5Y
-53.2
Industry
12
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
vs Industry
Median 3Y
2.2
Median 5Y
2.2
Industry
1.6
More Details

Multiples Across Competitors

WRN Competitors Multiples
Worthington Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Worthington Group PLC
LSE:WRN
21.8m GBP 142.3 5.9 -21.6 -21.6
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
164.6B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
98.2B USD 285.4 3 264.5 2 774.6 2 871.9
NL
Nepi Rockcastle NV
JSE:NRP
88.3B Zac 0 0 0 0
US
Coupang Inc
F:788
43.8B EUR 1.6 139.8 38.1 63.4
US
CoreWeave Inc
NASDAQ:CRWV
44.7B USD 0 0 0 0
US
Reddit Inc
NYSE:RDDT
40.9B USD 24.5 188.8 263.2 295.4
CH
Galderma Group AG
SIX:GALD
32.2B CHF 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
630.2T IDR 29.9 3 002.7 117.8 117.8
US
Circle Internet Group Inc
NYSE:CRCL
31.5B USD 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
UK
W
Worthington Group PLC
LSE:WRN
Average P/S: 96.7
142.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
9%
N/A
US
C
China Industrial Group Inc
OTC:CIND
285.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
Coupang Inc
F:788
1.6
15%
0.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
24.5
33%
0.7
CH
G
Galderma Group AG
SIX:GALD
Not Available
15%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
29.9
N/A N/A
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
P/E Multiple
Earnings Growth PEG
UK
W
Worthington Group PLC
LSE:WRN
Average P/E: 1 320.3
5.9
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
42%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 264.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
139.8
129%
1.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
188.8
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
3 002.7
N/A N/A
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
W
Worthington Group PLC
LSE:WRN
Average EV/EBITDA: 798.4
Negative Multiple: -21.6 		N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
50%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 774.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
Coupang Inc
F:788
38.1
56%
0.7
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
263.2
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
117.8
N/A N/A
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
W
Worthington Group PLC
LSE:WRN
Average EV/EBIT: 837.1
Negative Multiple: -21.6 		N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
85%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 871.9
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
11%
N/A
US
Coupang Inc
F:788
63.4
79%
0.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
295.4
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
34%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
117.8
N/A N/A
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A

See Also

Summary
WRN intrinsic value, competitors valuation, and company profile.
DCF Valuation
WRN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WRN stock valuation using valuation multiples.
Wall Street Estimates
WRN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WRN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 276,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.